604 Laramie St · Atchison, KS 66002

$73,000

2 bd · 1.0 ba · 1,018 sqft · SingleFamily public records · 46 Days on market

Built 1900 3,049 sqft lot Est $140k · 48% under

---

Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +30.0/30.0
• ARV discount +15.0/15.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Livability +3.3/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +1.8/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

This charming, move-in ready home is one you will not want to miss. Lots of character. Great starter or downsizing home. All measurements are approximate. Legal per courthouse.

Key facts

• Central heat
• 3,049 sq ft lot
• Built 1900

Tags

• CENTRAL HEAT
• EQUIPPED FOR CENTRAL AIR
• LIGHT INTERIOR UPDATES

Property features AI

Finance

• Other: Living area listed as 1,018 (source: public records)
• HOA & community: No association fees

Exterior

• Parking: Other parking
• Utilities: Public water; Public sewer
• Home design: Single-family residence; Residential property; Ranch-style; One-story (ranch)
• Construction: Block and frame construction; Composition roof; About 101+ years old
• Exterior features: Lot approximately 3,049 square feet; Not in a flood plain

Interior

• Bedrooms: 2 bedrooms
• Bathrooms: 1 full bathroom
• Heating & cooling: Electric heating; Window unit cooling
• Interior features: Cellar basement; Ranch floor plan

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath single-family listed at $73k.

Deal economics

• At list price, monthly cash flow is $377 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $73k).
• Recommended offer: $71k (3.0% below list) — sets the bar for market timing.
• Cap rate 12.5% vs local median 6.8% in Atchison — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads 66/100 on livability (#268 in KS) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: schools D, employment D, amenities F.
• Atchison Public Schools (town): math 18% / reading 25% proficiency, ranked #154 of 169 in KS (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: 77 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 12 units permitted in Atchison County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $505 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• Atchison County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

• It's been on market 46 days — a 3% lower offer ($71k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 16y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

• Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $70,810 (3.0% below list)

Questions for the listing agent

1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 1.56% ✓
• Cap rate: 12.49%
• Cash-on-cash: 22.12%
• DSCR: 1.98
• GRM: 5.3

CMA / ARV

• ARV (on-the-fly): $140,484
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
522 N 4th St	0.18mi	2/1.0	1,048 (+3%)	6mo	$68,000	$65	82
618 Laramie St	0.03mi	3/1.0 (+1)	984 (-3%)	12mo	$159,000	$162	78
610 N 5th St	0.11mi	2/1.0	1,080 (+6%)	9mo	$167,000	$155	77
1037 Laramie St	0.44mi	2/1.0	999 (-2%)	3mo	$55,000	$55	74
1021 N 8th St	0.43mi	3/1.0 (+1)	1,008 (-1%)	2mo	$135,000	$134	72
307 Riley St	0.28mi	3/1.0 (+1)	1,088 (+7%)	0mo	$211,000	$194	70
923 N 7th St	0.31mi	3/2.0 (+1)	1,031 (+1%)	6mo	$142,000	$138	69
911 N 11th St	0.55mi	2/1.0	1,028 (+1%)	11mo	$28,900	$28	64
917 L St	0.53mi	3/2.0 (+1)	1,053 (+3%)	10mo	$210,000	$199	53
428 S 6th St	0.66mi	2/1.0	936 (-8%)	4mo	$59,900	$64	52
713 N 13 St	0.72mi	2/1.0	1,058 (+4%)	11mo	$99,900	$94	50
1425 Unity St	0.74mi	2/1.0	910 (-11%)	4mo	$168,500	$185	44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 14.9%
• Equity multiple: 1.60×
• Total profit: $12,195
• Equity at exit: $10,885

10-year hold

• IRR: 23.6%
• Equity multiple: 3.04×
• Total profit: $41,633
• Equity at exit: $6,312

Cash invested: $20,440 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 83 Strongly Landlord-Friendly
• State Kansas: 83 Strongly Landlord-Friendly · R+10
• County: — inherits STATE
• City: — inherits STATE

3-day pay-or-quit; preempts local rent control; moderate court pace.

Methodology + full state rankings →

ZIP-level market 66002

• Active inventory: 77
• Price-to-rent: 5.3×

Monthly cashflow live

• Estimated rent: $1,138 high
• Mortgage (P&I): −$383
• Tax from tax record: −$109 /mo · $1,313/yr
• Insurance: −$30
• HOA: −$0
• Vacancy / Maint / Mgmt: −$239
• Net cashflow: $377

Break-even live

Break-even rent $662

Max offer price $73,000

Occupancy floor 62%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $18,250
• Closing costs: $2,190
• Reserves months: —
• Total cash needed: —

Rent comps 7 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
416 N 7th St Atchison, KS	1.0	1.0	850	$750	$0.88	1d	1	0.08mi
414 N 7th St Unit 414 Atchison, KS	2.0	1.0	950	$900	$0.95	1d	1	0.09mi
625 St Atchison, KS	3.0	2.0	1360	$1,250	$0.92	12d	1	0.12mi
321 N 4th St Atchison, KS	2.0	1.0	920	$1,000	$1.09	23d	1	0.21mi
413 T St Atchison, KS	1.0	1.0	700	$1,400	$2.00	43d	1	0.98mi
928 S 6th St Atchison, KS	3.0	1.5	1439	$1,900	$1.32	43d	1	1.05mi
1322 N 17th St Atchison, KS	2.0	1.0	920	$925	$1.01	7d	7	1.37mi

Listing history 23 events

1. 2026-06-18
   days on market $73,000 Active 46 DOM
2. 2026-06-17
   days on market $73,000 Active 45 DOM
3. 2026-06-16
   days on market $73,000 Active 44 DOM
4. 2026-06-15
   days on market $73,000 Active 43 DOM
5. 2026-06-13
   days on market $73,000 Active 41 DOM
6. 2026-06-13
   days on market $73,000 Active 40 DOM
7. 2026-06-09
   days on market $73,000 Active 37 DOM
8. 2026-06-08
   days on market $73,000 Active 36 DOM
9. 2026-06-07
   days on market $73,000 Active 35 DOM
10. 2026-06-05
    days on market $73,000 Active 32 DOM
11. 2026-06-03
    days on market $73,000 Active 31 DOM
12. 2026-06-02
    days on market $73,000 Active 30 DOM
13. 2026-06-01
    days on market $73,000 Active 29 DOM
14. 2026-05-31
    days on market $73,000 Active 28 DOM
15. 2026-05-16
    price $73,000
16. 2026-05-09
    status Active
17. 2026-05-06
    status Pending
18. 2026-04-30
    listed $75,000 Active
19. 2025-10-29
    historical
20. 2025-07-14
    price $95,000
21. 2025-07-11
    listed $105,000 Active
22. 2010-04-27
    soldstatus 176-char remark

    Show marketing remark (176 chars)

    This charming, move-in ready home is one you will not want to miss. Lots of character. Great starter or downsizing home. All measurements are approximate. Legal per courthouse.

23. 2010-02-27
    listed $55,000 176-char remark

    Show marketing remark (176 chars)

    This charming, move-in ready home is one you will not want to miss. Lots of character. Great starter or downsizing home. All measurements are approximate. Legal per courthouse.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast KS · Resets to sale price

• Current annual tax: $1,313 · $109/mo
• Projected year-2 tax: $1,313 · $109/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 4/10 Moderate 7 d/yr ≥108°F today · 17 d/yr by 30 yrs out
• 💨 Wind 2/10 Low
• 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $13,662
• − Mortgage interest: −$4,089
• − Property taxes: −$1,313
• − Insurance: −$365
• − Repairs & maintenance: −$1,093
• − Management: −$1,093
• − Depreciation: −$2,124
• Taxable income: $3,585
• Est. tax owed @ 24.0%: −$860
• After-tax cash flow: $3,661/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

• District: Atchison Public Schools
• NCES district ID: 2003540
• Math proficiency: 18% ▼ -7.00%
• Reading proficiency: 25% ▼ -6.00%
• Median HH income: $43,220
• Composite: 18.48/100
• National rank: #8922
• State rank: #154 of 169 in KS

Livability — Atchison

• Score: 66/100
• State rank: #268
• US rank: #12122

Category grades

Amenities F Commute F Cost of living A+ Crime A- Employment D Housing A+ Health & safety B User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Atchison, KS
• County: Atchison County · 13,276 people
• City population: 13,276
• Metro: Atchison, KS
• Population (ZIP): 13,276
• Household income: $61,364
• Rent vs Own: 32.2% rent · 67.8% own
• Severe rent burden: 228.0

Population outlook (Atchison County) Hauer SSP2

• Today (2025): 16,056 people
• By 2030: 15,610 · -2.8%
• By 2040: 14,691 · -8.5%
• By 2050: 13,856 · -13.7%
• By 2075: 12,402 · -22.8%
• By 2100: 10,883 · -32.2%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (85%)
• Race & ethnicity: White 85% Two or more races 6% Black 5% Hispanic / Latino 4%
• Common ancestry: Slovak 3% Romanian 2% Lithuanian 2%
• Foreign-born: 3% · Canada
• Languages at home: 96% English-only · Spanish 3%

Political lean MEDSL · Atchison

• 2024 margin: Solid R (+37.4) · D 30.3% · R 67.7% · Other 2.0%
• 2008→2024 swing: -29.7pp toward R · 2008: -7.7pp · 2024: -37.4pp
• All cycles: 2024: R+37.4 2020: R+34.4 2016: R+31.8 2012: R+20.8 2008: R+7.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -252.16%
• Current HPI: 192.1037
• Rent YoY: —
• Metro: Atchison, KS
• State GDP YoY: —
• F500 in state: 0

Price history

+32.7% since first listed

9 events — show timeline

• 2026-05-16 Price Changed $73,000 Heartland MLS as Distributed by MLS Grid
• 2026-05-09 Relisted — Heartland MLS as Distributed by MLS Grid
• 2026-05-06 Pending — Heartland MLS as Distributed by MLS Grid
• 2026-04-30 Listed $75,000 Heartland MLS as Distributed by MLS Grid
• 2025-10-29 Listing Removed — Heartland MLS as Distributed by MLS Grid
• 2025-07-14 Price Changed $95,000 Heartland MLS as Distributed by MLS Grid
• 2025-07-11 Listed $105,000 Heartland MLS as Distributed by MLS Grid
• 2010-04-27 Sold (MLS) — Heartland MLS as Distributed by MLS Grid
• 2010-02-27 Listed $55,000 Heartland MLS as Distributed by MLS Grid

Property tax history

+3.5%/yr

Latest (2025): $1,313 · +8.6% YoY. Source: county tax records.